2012 Q2 Form 10-Q Financial Statement

#000110465912041185 Filed on June 01, 2012

View on sec.gov

Income Statement

Concept 2012 Q2 2012 Q1 2011 Q1
Revenue $102.6M $30.24M $13.16M
YoY Change 58.64% 129.84%
Cost Of Revenue $5.900M $6.500M $2.600M
YoY Change 59.46% 150.0%
Gross Profit $96.70M $23.80M $10.60M
YoY Change 58.52% 124.53%
Gross Profit Margin 94.27% 78.69% 80.55%
Selling, General & Admin $5.000M $6.100M $3.900M
YoY Change -52.83% 56.41%
% of Gross Profit 5.17% 25.63% 36.79%
Research & Development
YoY Change
% of Gross Profit
Depreciation & Amortization $27.88M $28.03M $18.62M
YoY Change 31.11% 50.54%
% of Gross Profit 28.83% 117.76% 175.64%
Operating Expenses $45.20M $46.07M $29.30M
YoY Change 10.27% 57.23%
Operating Profit $57.39M -$15.82M -$16.14M
YoY Change 142.35% -1.96%
Interest Expense $990.0K $1.690M $0.00
YoY Change 638.81%
% of Operating Profit 1.73%
Other Income/Expense, Net -$847.0K -$1.683M $8.000K
YoY Change 551.54% -21137.5%
Pretax Income $56.54M -$17.50M -$16.10M
YoY Change 140.1% 8.7%
Income Tax $168.9M $0.00 $0.00
% Of Pretax Income 298.76%
Net Earnings -$112.4M -$17.50M -$16.10M
YoY Change -577.2% 8.7%
Net Earnings / Revenue -109.55% -57.86% -122.35%
Basic Earnings Per Share
Diluted Earnings Per Share -$17.03M -$2.652M -$2.439M
COMMON SHARES
Basic Shares Outstanding 66.42M shares
Diluted Shares Outstanding

Balance Sheet

Concept 2012 Q2 2012 Q1 2011 Q1
SHORT-TERM ASSETS
Cash & Short-Term Investments $11.70M $9.200M
YoY Change
Cash & Equivalents $11.69M $9.194M $4.125M
Short-Term Investments
Other Short-Term Assets $17.70M $5.700M
YoY Change
Inventory $6.500M $6.208M
Prepaid Expenses $4.560M
Receivables $20.92M
Other Receivables
Total Short-Term Assets $55.10M $42.31M
YoY Change
LONG-TERM ASSETS
Property, Plant & Equipment $726.2M $644.3M
YoY Change
Goodwill
YoY Change
Intangibles
YoY Change
Long-Term Investments
YoY Change
Other Assets $9.907M $2.000M
YoY Change
Total Long-Term Assets $736.1M $646.3M
YoY Change
TOTAL ASSETS
Total Short-Term Assets $55.10M $42.31M
Total Long-Term Assets $736.1M $646.3M
Total Assets $791.2M $688.6M
YoY Change
SHORT-TERM LIABILITIES
YoY Change
Accounts Payable $27.10M $49.43M
YoY Change
Accrued Expenses $63.00M $50.48M
YoY Change
Deferred Revenue
YoY Change
Short-Term Debt $0.00 $0.00
YoY Change
Long-Term Debt Due $25.00M
YoY Change
Total Short-Term Liabilities $90.47M $147.7M
YoY Change
LONG-TERM LIABILITIES
Long-Term Debt $151.7M $264.0M
YoY Change
Other Long-Term Liabilities $10.00M $655.0K
YoY Change
Total Long-Term Liabilities $151.7M $272.9M
YoY Change
TOTAL LIABILITIES
Total Short-Term Liabilities $90.47M $147.7M
Total Long-Term Liabilities $151.7M $272.9M
Total Liabilities $242.2M $420.6M
YoY Change
SHAREHOLDERS EQUITY
Retained Earnings -$166.9M
YoY Change
Common Stock $537.0M
YoY Change
Preferred Stock
YoY Change
Treasury Stock (at cost)
YoY Change
Treasury Stock Shares
Shareholders Equity $370.1M $268.0M
YoY Change
Total Liabilities & Shareholders Equity $791.2M $688.6M
YoY Change

Cashflow Statement

Concept 2012 Q2 2012 Q1 2011 Q1
OPERATING ACTIVITIES
Net Income -$112.4M -$17.50M -$16.10M
YoY Change -577.2% 8.7%
Depreciation, Depletion And Amortization $27.88M $28.03M $18.62M
YoY Change 31.11% 50.54%
Cash From Operating Activities $25.70M $34.30M $26.70M
YoY Change -36.23% 28.46%
INVESTING ACTIVITIES
Capital Expenditures -$111.7M -$72.50M -$52.40M
YoY Change 123.85% 38.36%
Acquisitions
YoY Change
Other Investing Activities
YoY Change
Cash From Investing Activities -$111.7M -$72.50M -$52.40M
YoY Change 123.85% 38.36%
FINANCING ACTIVITIES
Cash Dividend Paid
YoY Change
Common Stock Issuance & Retirement, Net
YoY Change
Debt Paid & Issued, Net
YoY Change
Cash From Financing Activities 88.60M 40.00M 17.90M
YoY Change 453.75% 123.46%
NET CHANGE
Cash From Operating Activities 25.70M 34.30M 26.70M
Cash From Investing Activities -111.7M -72.50M -52.40M
Cash From Financing Activities 88.60M 40.00M 17.90M
Net Change In Cash 2.600M 1.800M -7.800M
YoY Change -59.37% -123.08%
FREE CASH FLOW
Cash From Operating Activities $25.70M $34.30M $26.70M
Capital Expenditures -$111.7M -$72.50M -$52.40M
Free Cash Flow $137.4M $106.8M $79.10M
YoY Change 52.33% 35.02%

Facts In Submission

Frame Concept Type Concept / XBRL Key Value Unit
CY2011Q1 us-gaap Pro Forma Weighted Average Shares Outstanding Diluted
ProFormaWeightedAverageSharesOutstandingDiluted
65634353 shares
CY2012Q1 us-gaap Liabilities Noncurrent
LiabilitiesNoncurrent
272896000 USD
CY2012Q1 us-gaap Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
655000 USD
CY2012Q1 us-gaap Derivative Liabilities Noncurrent
DerivativeLiabilitiesNoncurrent
13473000 USD
CY2012Q1 us-gaap Asset Retirement Obligations Noncurrent
AssetRetirementObligationsNoncurrent
8206000 USD
CY2012Q1 us-gaap Liabilities Current
LiabilitiesCurrent
147718000 USD
CY2012Q1 us-gaap Amortization Of Financing Costs
AmortizationOfFinancingCosts
216000 USD
CY2012Q1 us-gaap Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
28027000 USD
CY2012Q1 us-gaap Asset Retirement Obligation Accretion Expense
AssetRetirementObligationAccretionExpense
134000 USD
CY2011Q1 us-gaap Net Cash Provided By Used In Continuing Operations
NetCashProvidedByUsedInContinuingOperations
-7792000 USD
CY2011Q1 us-gaap Net Cash Provided By Used In Financing Activities Continuing Operations
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
17870000 USD
CY2011Q1 us-gaap Proceeds From Payments For Other Financing Activities
ProceedsFromPaymentsForOtherFinancingActivities
-300000 USD
CY2011Q1 us-gaap Proceeds From Issuance Of Long Term Debt
ProceedsFromIssuanceOfLongTermDebt
18000000 USD
CY2011Q1 us-gaap Net Cash Provided By Used In Investing Activities Continuing Operations
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
-52392000 USD
CY2011Q1 us-gaap Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
26730000 USD
CY2011Q1 us-gaap Increase Decrease In Other Operating Capital Net
IncreaseDecreaseInOtherOperatingCapitalNet
3000 USD
CY2011Q1 us-gaap Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
7282000 USD
CY2011Q1 us-gaap Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
-7028000 USD
CY2011Q1 us-gaap Increase Decrease In Inventories
IncreaseDecreaseInInventories
77000 USD
CY2011Q1 us-gaap Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
352000 USD
CY2011Q1 us-gaap Increase Decrease In Other Receivables
IncreaseDecreaseInOtherReceivables
-412000 USD
CY2011Q1 us-gaap Amortization Of Financing Costs
AmortizationOfFinancingCosts
179000 USD
CY2012Q1 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
9194000 USD
CY2011Q1 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
4125000 USD
CY2011Q4 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
7344000 USD
CY2010Q4 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
11917000 USD
CY2012Q1 us-gaap Net Cash Provided By Used In Continuing Operations
NetCashProvidedByUsedInContinuingOperations
1850000 USD
CY2012Q1 us-gaap Net Cash Provided By Used In Financing Activities Continuing Operations
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
40000000 USD
CY2012Q1 us-gaap Proceeds From Issuance Of Redeemable Convertible Preferred Stock
ProceedsFromIssuanceOfRedeemableConvertiblePreferredStock
40000000 USD
CY2012Q1 us-gaap Net Cash Provided By Used In Investing Activities Continuing Operations
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
-72466000 USD
CY2012Q1 us-gaap Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
34316000 USD
CY2012Q1 us-gaap Increase Decrease In Other Operating Capital Net
IncreaseDecreaseInOtherOperatingCapitalNet
40000 USD
CY2012Q1 us-gaap Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
1186000 USD
CY2012Q1 us-gaap Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
161000 USD
CY2012Q1 us-gaap Increase Decrease In Inventories
IncreaseDecreaseInInventories
495000 USD
CY2012Q1 us-gaap Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
1918000 USD
CY2012Q1 us-gaap Increase Decrease In Other Receivables
IncreaseDecreaseInOtherReceivables
-2747000 USD
CY2011Q1 us-gaap Share Based Compensation
ShareBasedCompensation
650000 USD
CY2011Q1 us-gaap Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
18618000 USD
CY2011Q1 us-gaap Asset Retirement Obligation Accretion Expense
AssetRetirementObligationAccretionExpense
47000 USD
CY2012Q1 us-gaap Pro Forma Weighted Average Shares Outstanding Diluted
ProFormaWeightedAverageSharesOutstandingDiluted
65634353 shares
CY2012Q1 us-gaap Weighted Average Basic Shares Outstanding Pro Forma
WeightedAverageBasicSharesOutstandingProForma
65634353 shares
CY2012Q1 us-gaap Diluted Earnings Per Share Pro Forma
DilutedEarningsPerShareProForma
-0.16
CY2012Q1 us-gaap Basic Earnings Per Share Pro Forma
BasicEarningsPerShareProForma
-0.16
CY2012Q1 us-gaap Nonoperating Income Expense
NonoperatingIncomeExpense
-1683000 USD
CY2012Q1 us-gaap Interest Expense
InterestExpense
1690000 USD
CY2012Q1 us-gaap Operating Income Loss
OperatingIncomeLoss
-15824000 USD
CY2012Q1 us-gaap Operating Expenses
OperatingExpenses
46068000 USD
CY2012Q1 us-gaap General And Administrative Expense
GeneralAndAdministrativeExpense
6064000 USD
CY2012Q1 us-gaap Sales Revenue Net
SalesRevenueNet
30244000 USD
CY2012Q1 us-gaap Other Sales Revenue Net
OtherSalesRevenueNet
105000 USD
CY2011Q1 us-gaap Weighted Average Basic Shares Outstanding Pro Forma
WeightedAverageBasicSharesOutstandingProForma
65634353 shares
CY2011Q1 us-gaap Diluted Earnings Per Share Pro Forma
DilutedEarningsPerShareProForma
-0.15
CY2011Q1 us-gaap Basic Earnings Per Share Pro Forma
BasicEarningsPerShareProForma
-0.15
CY2011Q1 us-gaap Nonoperating Income Expense
NonoperatingIncomeExpense
8000 USD
CY2011Q1 us-gaap Operating Income Loss
OperatingIncomeLoss
-16140000 USD
CY2011Q1 us-gaap Operating Expenses
OperatingExpenses
29299000 USD
CY2011Q1 us-gaap General And Administrative Expense
GeneralAndAdministrativeExpense
3904000 USD
CY2011Q1 us-gaap Sales Revenue Net
SalesRevenueNet
13159000 USD
CY2011Q1 us-gaap Other Sales Revenue Net
OtherSalesRevenueNet
54000 USD
CY2012Q1 us-gaap Accrued Liabilities Current
AccruedLiabilitiesCurrent
50477000 USD
CY2012Q1 us-gaap Accounts Payable Current
AccountsPayableCurrent
49425000 USD
CY2012Q1 us-gaap Assets
Assets
688609000 USD
CY2012Q1 mpo Security Deposit And Other Assets Noncurrent
SecurityDepositAndOtherAssetsNoncurrent
1663000 USD
CY2012Q1 us-gaap Commodity Contract Asset Noncurrent
CommodityContractAssetNoncurrent
374000 USD
CY2012Q1 us-gaap Assets Current
AssetsCurrent
42309000 USD
CY2012Q1 us-gaap Commodity Contract Asset Current
CommodityContractAssetCurrent
517000 USD
CY2012Q1 us-gaap Inventory Net
InventoryNet
6208000 USD
CY2012Q1 us-gaap Prepaid Expense Current
PrepaidExpenseCurrent
4560000 USD
CY2012Q1 us-gaap Accounts Receivable Net Current
AccountsReceivableNetCurrent
20915000 USD
CY2011Q4 us-gaap Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
624656000 USD
CY2011Q4 us-gaap Liabilities Noncurrent
LiabilitiesNoncurrent
253300000 USD
CY2011Q4 us-gaap Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
695000 USD
CY2011Q4 us-gaap Derivative Liabilities Noncurrent
DerivativeLiabilitiesNoncurrent
10178000 USD
CY2011Q4 us-gaap Asset Retirement Obligations Noncurrent
AssetRetirementObligationsNoncurrent
7627000 USD
CY2011Q4 us-gaap Liabilities Current
LiabilitiesCurrent
85854000 USD
CY2011Q4 us-gaap Accrued Liabilities Current
AccruedLiabilitiesCurrent
37524000 USD
CY2011Q4 us-gaap Accounts Payable Current
AccountsPayableCurrent
35731000 USD
CY2011Q4 us-gaap Assets
Assets
624656000 USD
CY2011Q4 mpo Security Deposit And Other Assets Noncurrent
SecurityDepositAndOtherAssetsNoncurrent
1879000 USD
CY2011Q4 us-gaap Commodity Contract Asset Noncurrent
CommodityContractAssetNoncurrent
588000 USD
CY2011Q4 us-gaap Accounts Receivable Net Current
AccountsReceivableNetCurrent
23792000 USD
CY2011Q4 us-gaap Prepaid Expense Current
PrepaidExpenseCurrent
2642000 USD
CY2011Q4 us-gaap Inventory Net
InventoryNet
5713000 USD
CY2011Q4 us-gaap Commodity Contract Asset Current
CommodityContractAssetCurrent
4957000 USD
CY2011Q4 us-gaap Assets Current
AssetsCurrent
48110000 USD
CY2012Q1 dei Entity Registrant Name
EntityRegistrantName
Midstates Petroleum Company, Inc.
CY2012Q1 dei Entity Central Index Key
EntityCentralIndexKey
0001533924
CY2012Q1 dei Document Type
DocumentType
10-Q
CY2012Q1 dei Document Period End Date
DocumentPeriodEndDate
2012-03-31
CY2012Q1 dei Current Fiscal Year End Date
CurrentFiscalYearEndDate
--12-31
CY2012Q1 dei Entity Current Reporting Status
EntityCurrentReportingStatus
No
CY2012Q1 dei Entity Filer Category
EntityFilerCategory
Non-accelerated Filer
CY2012Q2 dei Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
66420332 shares
CY2012Q1 dei Document Fiscal Year Focus
DocumentFiscalYearFocus
2012
CY2012Q1 dei Document Fiscal Period Focus
DocumentFiscalPeriodFocus
Q1
CY2012Q1 us-gaap Interest Expense Other
InterestExpenseOther
762000 USD

Files In Submission

Name View Source Status
0001104659-12-041185-index-headers.html Edgar Link pending
0001104659-12-041185-index.html Edgar Link pending
0001104659-12-041185.txt Edgar Link pending
0001104659-12-041185-xbrl.zip Edgar Link pending
a12-11641_110q.htm Edgar Link pending
a12-11641_1ex31d1.htm Edgar Link pending
a12-11641_1ex31d2.htm Edgar Link pending
a12-11641_1ex32d1.htm Edgar Link pending
FilingSummary.xml Edgar Link unprocessable
Financial_Report.xls Edgar Link pending
mpo-20120331.xml Edgar Link completed
mpo-20120331.xsd Edgar Link pending
mpo-20120331_cal.xml Edgar Link unprocessable
mpo-20120331_def.xml Edgar Link unprocessable
mpo-20120331_lab.xml Edgar Link unprocessable
mpo-20120331_pre.xml Edgar Link unprocessable
R1.htm Edgar Link pending
R10.htm Edgar Link pending
R11.htm Edgar Link pending
R12.htm Edgar Link pending
R13.htm Edgar Link pending
R14.htm Edgar Link pending
R15.htm Edgar Link pending
R16.htm Edgar Link pending
R2.htm Edgar Link pending
R3.htm Edgar Link pending
R4.htm Edgar Link pending
R5.htm Edgar Link pending
R6.htm Edgar Link pending
R7.htm Edgar Link pending
R8.htm Edgar Link pending
R9.htm Edgar Link pending
report.css Edgar Link pending
Show.js Edgar Link pending